[SEM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 481,124 487,284 472,282 453,073 422,201 436,376 413,444 10.60%
PBT 25,629 23,994 23,167 16,513 16,874 12,860 21,165 13.56%
Tax -7,713 -6,869 -6,762 -4,885 -6,402 -4,667 -5,435 26.20%
NP 17,916 17,125 16,405 11,628 10,472 8,193 15,730 9.03%
-
NP to SH 17,916 17,125 16,405 11,628 10,472 8,193 15,730 9.03%
-
Tax Rate 30.09% 28.63% 29.19% 29.58% 37.94% 36.29% 25.68% -
Total Cost 463,208 470,159 455,877 441,445 411,729 428,183 397,714 10.66%
-
Net Worth 236,614 217,820 181,794 0 -70,371 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 63,014 - - - - - - -
Div Payout % 351.72% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,614 217,820 181,794 0 -70,371 0 0 -
NOSH 1,235,586 1,232,014 1,115,986 1,047,567 1,047,200 1,050,384 1,048,666 11.52%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.72% 3.51% 3.47% 2.57% 2.48% 1.88% 3.80% -
ROE 7.57% 7.86% 9.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.94 39.55 42.32 43.25 40.32 41.54 39.43 -0.82%
EPS 1.45 1.39 1.47 1.11 1.00 0.78 1.50 -2.22%
DPS 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1768 0.1629 0.00 -0.0672 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,047,567
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.01 39.51 38.29 36.73 34.23 35.38 33.52 10.61%
EPS 1.45 1.39 1.33 0.94 0.85 0.66 1.28 8.64%
DPS 5.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1766 0.1474 0.00 -0.0571 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 - - - - -
Price 1.50 1.79 1.67 0.00 0.00 0.00 0.00 -
P/RPS 3.85 4.53 3.95 0.00 0.00 0.00 0.00 -
P/EPS 103.45 128.78 113.61 0.00 0.00 0.00 0.00 -
EY 0.97 0.78 0.88 0.00 0.00 0.00 0.00 -
DY 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.83 10.12 10.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 26/08/14 - - - - -
Price 1.56 1.65 1.83 0.00 0.00 0.00 0.00 -
P/RPS 4.01 4.17 4.32 0.00 0.00 0.00 0.00 -
P/EPS 107.59 118.71 124.49 0.00 0.00 0.00 0.00 -
EY 0.93 0.84 0.80 0.00 0.00 0.00 0.00 -
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.15 9.33 11.23 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment